3455 Paseo De Alicia

3455 Paseo De Alicia #13

D

Oceanside, CA 92056

$465,000
NEW — 2d on market

Soft Appraisal Value: $458,600 · 1.4% above estimate

Beds

1

Baths

1

Sqft

744

Year Built

1989

Days on Market

2

Property Type

Condo

HOA/mo

$537

MLS ID

TR26063309

View on MLS

Description

Top-floor corner unit with 180-degree hillside views, excellent privacy, and abundant natural light. Upgraded with Sound proof Windows , double-pane windows, new HVAC (2023), epoxy-coated garage floor, engineered wood flooring, and an electric fireplace converted from the original wood-burning unit. Features include in-unit laundry, assigned parking, open floor plan, and a quiet location within the community. Vista Way Village offers two pools with spas, tennis court, fitness room, clubhouse, playground, and gated access. Easy access to freeways, shopping, and just minutes from the beach.

Mortgage Calculator

Est. Monthly Payment

$3,489

Principal & Interest$2,351
Property Tax$465
Insurance$136
HOA$537
%($93,000)
%

Investment Score

2D
Est. Monthly Rent
$2,248
Monthly Cashflow

Rent − PITI − HOA

$-1,241
Full Cashflow

Incl. vacancy, PM, maint, capex

$-2,146

Mortgage (P+I)
$2,351
Cap Rate
0.53%
Cash-on-Cash
-27.69%
DSCR

⚠️ Need ≥ 1.25 for DSCR loan

0.64
Break-even Rent
$5,035

NOI (Annual)
$2,466
Price-to-Rent

Lower = better for investors

17.2

* Defaults: 20% down, 6.5% rate, 30yr.

Estimates only. Not financial advice. Verify all figures independently with a licensed professional before making any investment decision.

Get Expert AnalysisOpen Full Calculator